warehouse addition

BKI

4812 N. Miller Ave. PN0414

Oklahoma City, OK 73112 Orig. Date 02/02/14 PRE-FINAL DESIGN

Revisions 2/28/2014 Not For

[email protected] Plans Sketches Construction

Prepared By: William Kneeland BS, CE Specifications As Noted Here In & SOW

Project Information: of 17

Location 4780 NW 1st St Oklahoma City New WareHse Addition, sf 7,500

Owner: Hogan Existing Warehouse, sf 52,710 14.2% of Existing SF

Subdivision Metropolitian Industrial Park-North Completed GSF 60,210 12.5% of Total Building SF

Installment 3 Industrial Park-North Zoned Commercial

S34 T12N, R4W Indian Meridian Proj. Mgr. William Kneeland BS, CE

Lot / Block Lot 2, Blk 4, A Portion of Lot 3, Blk 5

Pre-Final Design-Build Construction Cost Estimate - 7,500SF Warehouse Addition

SUMMARY CONSTRUCTION

ESTIMATE

WAREHOUSE ADDITION $677,629

COST PER SQUARE FOOT - INCLUDES ARCHITECTURAL & ENGINEERING DESIGN & CONSTRUCTION-NO CONTINGENCY $90.35

Distribution, discussion or any other methods of disclosure is restricted. This BKI Construction Estimate revision date 9/9/13 document contains confidential information specific to this project.

BKI considers this document's descriptions, pricing, format, assumptions and conditions and all other information contained restricted. Any disclosure shall be approved

verbally and confirmed via email by BKI. The copyright notation for this document covers specific laws and regulations. Possession of this document carries conditions of Non disclosure.

Copyright © 2014 BKI, Feb 2, 2014 PN0514 Estimate

10:16 AM 2/27/2015 Hogan WareHouse Addition ]

mailto:[email protected]

BKI PN0414

4780 NW 1st St Oklahoma City Orig. Date 2/2/14

Pre-Final Design-Build Construction Cost Estimate - 7,500SF Warehouse Addition Revisions 2/28/14

CSI Div. DESCRIPTION COST/GSF % of TOTAL TOTAL

2 SITEWORK $8.14 9.0% $61,076 ALTERNATE COST SUMMARY

3 CONCRETE $16.08 17.8% $120,583 Warehouse Without A&E Fees $616,528 $82.20

4 MASONRY $0.00 0.0% $0 Warehouse without A&E fees & Fininsh Out $549,797 $73.31

5 STEEL $15.07 16.7% $112,999

6 WOOD & PLASTIC $1.16 1.3% $8,672

7 THERMAL MOISTURE $8.47 9.4% $63,507

8 DOOR & WINDOWS $1.15 1.3% $8,590

9 FINISHES $8.37 9.3% $62,774

10 SPECIALTIES $0.10 0.11% $745

11 EQUIPMENT $0.00 0.0% $0

12 FURNISHINGS $0.00 0.0% $0

13 SPECIAL CONSTRUCTION $9.66 10.7% $72,426

14 CONVEYING $0.00 0.0% $0

15 MECHANICAL - SPRINKLERS, UTILITIES, PLUMBING & HVAC $7.65 8.5% $57,399

16 ELECTRICAL $2.07 2.3% $15,505

TOTAL DIRECT COSTS DIV 2 - 16 Subtotal $77.90 86.2% $584,275

1 CONTRACTOR'S GENERAL CONDITIONS DIV 1 $4.20 4.7% $31,521

$82.11 90.9% $615,796

1 ARCH. & ENGNG PLANS & SPECIFICATIONS & SOILS REPORT $2.82 3.1% $21,175

$84.93 94.0% $636,971

TOTAL DIV 1 - 16 DIRECT COST Subtotal $84.93 94.0% $636,971

DIRECT COSTS TOTAL $84.93 94.0% $636,971

Subtotal $84.93 94.0% $636,971

DESIGN-BUILDER'S PROFIT TOTAL $5.42 6.0% $40,658

DESIGN BUILD CONSTRUCTION ESTIMATE $90.35 100% $677,629

5.00% CONTINGENCY $33,881

WAREHOUSE ADDITION With Contingency $94.87 $711,510



BKI PN0414



CONTRACTOR'S ASSUMPTIONS AND CONDITIONSDESIGN-BUILD Contractor assumes the following:

This Design Build Construction Estimate (DBCE) is based on the current Codes and Regulations as of January 1, 2014

Div 2 All Surface visible items on the site will be demolished and disposed of off-site for the construction of the new warehouse addition.

Div 2 The South, West & North chain link fence and gate shall be removed to provide construction access. A new fence on the South, West and a short length

of fence shall return at the NW corner of the warehouse addition.

Div 2 The warehouse finished 6" reinforced concrete floor elevation shall allow drive-in off the new concrete stripped parking lot.

Design of the warehouse floor will be for forklift with maximum axle load of 10,000-15,000lb and 4,000-6,000lb load.

Div 2 The Design of the concrete back-in-lane will be sized for the semi truck loads with 4" concrete parking on each side of lane..

Div 1 Owner shall pay for construction power and water used for construction of the new addition

Div 3 Information indicates that in 1994 five (5) 25,000 gallon under ground tanks were removed. Locations of tanks is unknown. Therefore existing soil

compressive strenths may be less than expected for undisturbed in-situ conditions. Pre-design soil bearing for structural concrete piers assumes

conditions under the warehouse are assumed to require drilled piers (22,000 psf end bearing), with grade beams and 2ft of imported ineered fill.

Div 2 Existing soil conditions under the new semi drive-in-lane and parking lot are assumed adequate for the proposed.

Div 16 New OG&E service shall be provided with separate metering.

Div 15 New ONG service shall be provided with separate metering.

Div 15 New domestic water service shall be provided with separate metering.

Div 15 Water for the fire sprinklers for the warehouse addition shall be provided by connecting to the sprinkler piping in the existing warehouse.

Div 7,9,13 Exterior of the 3 perimeter walls of the warehouse shall be metal stud, exterior pre finished metal panels, R-13 batt insulation and painted sheet rock interior.

Div 7,9,13 Exterior of the 1 commen wall of the warehouse shall be metal stud, R-13 batt insulation and painted sheet rock interior.

Div 8,9,10 The interior "conditioned space-Lobby, Office, Storage Closet, Rest Room and Hall Way shall have finishes throught-out.

Div 15 The warehouse adition shall be fully sprinkled

Div 15 Heating and air-conditioning shall be provided for the 772 sf of lobby, office, rest room and hall conditioned space

Warehouse shall have gas unit heaters

Div 16 Electrical shall include Main Panel, lights, receptacles, outlets, smoke detectors, Data/Com outlets, exist signs, etc.

Note: Additional Assumptions and Conditions contained in the Design Build Construction Estimate



BKI PN0414



CSI FORMAT -- CONSTRUCTION PRE CONTRACT COST PROPOSAL SUMMARY BY DIVISION

DIV - 1 GENERAL CONDITIONS - Construction & Permit Plans, supervision, insurance, transportation, field construction coss, etc.

DIV - 2 SITEWORK- Demolition: concrete paving, concrete curbs, misc concrete, concrete pit, trees, vegetation, fences, railroad rails and ties. Wall mounted light fixtures

Concrete parking lot, striping and pipe bollards at overhead door,

Landscape: box blade final leveling and grading, sod at South, West & Street Cub area. New chain link fence

DIV - 3 CONCRETE - Drilled piers, grade beams, slab

DIV - 4 MASONRY - NOT USED

DIV - 5 STEEL - STRUCTURAL - Columns, beams, bar joists, metal deck, misc steel

DIV - 6 WOOD & PLASTIC - Treated wood nailers at roof expansion joint & wall cap, blocking

DIV - 7 THERMAL MOISTURE - White membrane roofing, R-19 roof insulation, expansions joints, gutter & downspouts, metal flashing, R-13 Exterior wall insulation

R-13 wall insulation at conditioned space with R-19 batt ceiling insulation, caulking

DIV - 8 DOOR & WINDOWS - Glass entry door with insulated glass side lights, interior doors /hollow metal frames/hardware. Warehouse overhead door

DIV - 9 FINISHES - Exterior structural metal studs, OSB sheathing, interior metal stud walls with sheet rock, paint, carpet, VCT, base, acoustical ceiling in conditioned space,

Warehouse ceiling and bar joists unfinished, walls to be painted sheet rock.

DIV -1 0 SPECIALTIES - Restroom hardware, mirrors and WC partition, door signs, fire extinguishers

DIV - 11 EQUIPMENT - NOT USED

DIV - 12 FURNISHINGS - BY OWNER

DIV - 13 SPECIAL CONSTRUCTION - Prefinished exterior metal wall panel

DIV - 14 CONVEYING- NOT USED

DIV - 15 MECHANICAL - HVAC for conditioned space, gas unit heaters in the warehouse, restroom fixtures (WC, urinal, wall sink), hot water tank, floor drain

SA/RA ductwork, gas furnace, programmable T-stat, bathroom exhaust ducts w/weather cap,

Utilities - water line, sanitary sewer line , gas line to building by ONG,

DIV - 16 ELECTRICAL - 200A electric panel, electrical feeders & conductors, outlets, switches, light fixtures, smoke detectors, data/com outlets, T-stat wire, bulbs,



BKI PN0414



WAREHOUSE DATA & INFORMATION

EXTERIOR METAL STUD WALLS

WAREHOUSE ADDITION, 50ft W x 150ft L 7,500 VALUE ENGINEERING

METAL EXTERIOR WALLS SF 7,000

Existing Warehouse, 150ft W x 351.4 ft L 52,710 250 LF EXTERIOR WALLS Cost / SF $11.95

DIV 6

7/16 OSB with 30lb felt & 2x6 cap $8,672

Div 7

GSF of Completed Project 60,210 Exterior Wall Insul 4,200

Area Height Length Div 9

Exterior Siding, sf, H, L 7000 28 250 Structural Metal Wall Studs $17,949

Exterior Structural 6" Metal Studs, sf, H, L 7000 28 250 Interior GB, tab, Paint $16,640

Interior WareHse 3 5/8" Metal Studs, sf, H, L 3900 26 150 Div 13

Interior Office Area 3 5/8" Metal Studs, sf, H, L 1068 8 133.5 Exterior Metal Siding $36,213

Exterior R-13, 6" Metal Stud Wall Insulation 7000 28 250

Exterior R-13, 3 5/8" Metal Stud Wall Insulation 3900 26 150 Total Direct Cost to Build $83,675

Interior Sheet Rock 6" Mtl Stud 28ft Walls, sf, H, L 6,500 26 250

Interior Sheet Rock 3 5/8" Mtl Stud 26ft Walls, sf, H, L 3,900 26 150 TILT-UP CONCRETE WALLS SF 7,000

Interior Sheet Rock 3 5/8" Mtl Stud 8ft Walls, sf, H, L 2,136 8 133.5 250 LF EXTERIOR WALLS Add/sf Cost $10.75

DIV 3

36" Diam Piers Add cost $29,142

Office Area: Lobby, Office, Stor. Clst, restrm, Hall 748 Site Cast concrete 71/2" wall panels $112,000 $16.00 sf

Area: Lobby, Office, Stor. Clst, restrm, Hall, M&E Clst 772 Metal Stud walls ($83,675)

Warehouse GB Walls 10400 Erection, Add cost for Pre-Cast 14,000

Office GB Walls 2136 Steel ledger angle Add cost $3,750

Total Add Cost to Above $75,217

PRE-CAST INSULATED CONCRETE WALLS SF 7000

250 LF EXTERIOR WALLS Add/sf Cost $13.52

DIV 3

36" Diam Piers Add cost $29,142

Precast 9" w/ 3" Insul Precast Walls $119,150 $17.02 sf

Metal Stud walls ($75,217)

Erection, Add cost for Pre-Cast 17,850

Steel ledger angle Add cost $3,750

Total Add Cost to Above $94,675



BKI PN0414



Qty Unit Sub/Equipmt ESTIMATE

DIV No Meas Item/Description Per ITEM DIVISION

Units Unit Total TOTAL COST

1 GENERAL CONDITIONS - CONTRACTORS OVERHEAD

PERMIT & CONSTRUCTION PLANS & SPECIFICATIONS % of Total % of Const

1 ls ARCHITECTURAL CAD - Construction Plans 25.0% 0.78% $5,300 5,300 $5,300

1 ls Structural CAD Plans 37.8% 1.18% $8,000 8,000 $8,000

1 ls Mechanical /Plumbing & Electrical CAD Plans 14.2% 0.44% $3,000 3,000 $3,000

1 ls Fire Protection CAD Plans-Price Include in Div 15 Quote 0.0% 0.00% $0 0 $0

1 ls Electrical CAD Plans 9.4% 0.30% $2,000 2,000 $2,000

1 ls Soils -6 Holes Geotechnical Analysis (Exploratory Holes $1250) 13.6% $2,875 2,875 $2,875

100.0% 2.70% $21,175 $21,175

CONTRACTORS OVERHEAD

600000 6,000 $ General Liability Insurance $1.26 7,560 $7,560

(fire, wind, hail, theft installed/uninstalled mtls, vandalism)

1 ls Soils Report - PI & Soil Compression-Soil Borings- See Above $0.00 0 $0

18 ls Sub-Base & Engineered Fill Compaction Tests $125.00 2,250 $2,250

12 ea Concrete Strength tests- BKI to take cylinder to Std Testg & Engng to test cylinders $75.00 900 $900

1 ls Property Survey (IP corners & Elev), Locate Existing #4 Rebar Corners 0 $0

500 ea Plan copies, 20 sets $2.78 1,390 $1,390

7500 sf OKC Building Permit, NOI OKC-SWQ Form IND, SWPPP-SWP3, etc. & Trade Permits 0.27 2,025 $2,025

$14,125

8 mo Field Supervision, documented inspections, OKC, EPA, SWPPP, OSHA, etc. $1,250.00 10,000 $10,000

8 mo Construction Trailer, Temp Utilities-NONE

8 mo Home Office, files, copys, manuals, submittals, mail, fax, supplies, etc. $75.00 600 $600

8 mo Job Site Mileage, 19.2 miles 1 way, miles/mo 768 $173.93 1,391 $1,391

8 mo Oil/grease/filters/tires $36.00 288 $288

8 mo Security -NONE

8 mo Surveillance-NONE

8 mo Construction fence-NONE

8 mo Porta-Potty $112.00 896 $896

8 mo Cell phone $10.00 80 $80

$13,255

160 hr Progressive job trash clean & pick-up 12.00 1,920 $1,920

8 hr Clean-up after concrete work $25.00 200 $200

6 hr Clean-up framing $25.00 150 $150

16 hr Clean-up after sheet rocking $25.00 400 $400

4 hr Clean-up after plumb/HVAC/electrical $25.00 100 $100

4 hr Final Cleaning (vacuum, dust, mop, clean windows, wipe down. Etc.) $50.00 200 $200

4 ea Trash dumpster, 30 cy $495.00 1,980 $1,980

$3,030

$30,410

22.222 cy Stabilize Entrance & Site gravel parking, as per City Stds, , 40ft x 60ft x 3", spread $20.00 444 $444

1 ls Concrete wash out area $250.00 250 $250

Dust Control, Storm Inlet Barriers, St Sweeping, Tire Wash Area -NONE

362 lf Silt fence, 3'w/stakes 70gm, Code -C-48 Article II, OKC-SWQ C-1 Form (6.1), No ODEQ Permit $1.15 416 $416

$1,111

TOTAL DIVISION 1 $52,696

Copyright © 2014 BKI, Feb 2, 2014 PN0514 Estimate10:16 AM 2/27/2015 Hogan WareHouse Addition ]

BKI PN0414






2 *SITEWORK*

SITE DEMOLITION

235 lf Remove rail road (RR) Rails $2.75 646 $646

235 lf Remove RR Ties $2.00 470 $470

4473 sf Concrete 4" parking slab and curbs $1.00 4,473 $4,473

313.5 sy Concrete slabs $1.00 314 $314

335 lf Curbs $2.75 921 $921

1 ls Stored carpet tiles - By Others 0 $0

1 ea 3ft x 5ft Concrete pit 2ft D $100.00 100 $100

387 lf Chain link fence & 18ft gate $2.00 774 $774

1 ls Remove shrubs (small trees) and roots $500.00 500 $500

Electrical Demolition-See Div 6 0 $0

SUBTOTAL $8,198

SITE EARTHWORK

7975 50.2 cy Strip 2" remove 2" vegetation, haul off $9.00 452 $452

8,800.0 SF BUILDING PAD 55FT X 160FT

977.8 sy Vibratory compact 55ft W x 160ft L soft sand soil $1.50 1,467 $1,467

8800 651.9 cy Engineered fill , 2ft x 55ft x 160ft, PI < 16 $12.50 8,148 $8,148

977.8 sy Compact Eng. Fill to 95% SP $3.00 2,933 $2,933

PARKING LOT FILL 55ft x 80ft

4400 81.5 cy Engineered fill , 0.5ft x 55ft x 80ft, PI < 16 $12.50 1,019 $1,019

488.9 sy Compact Eng. Fill to 95% SP $3.00 1,467 $1,467

$15,485

SITE PAVING

11000 160 sf 6" concrete City Approach $6.00 960 $960

125 lf Curbs $8.00 1,000 $1,000

17600 3447 sf 4" concrete paving $4.25 14,650 $14,650

1179 sf 6" concrete reinforced paving - Semi Back-In Lane $5.75 6,779 $6,779

2 ea Install 2ea, 6" diameter steel pipe bollards, concrete fill at overhead door. $50.00 100 $100

7.00 ea Parking lot stripes $25.00 175 $175

$23,664

FENCE

224 lf 6ft H 9 ga. chain link $12.00 2,688 $2,688

SUBTOTAL $2,688

UTILITIES:

SEE DIV 15 FOR UG WATER LINE & UG SANITARY SEWER & UG GAS

SEE DIV 16 FOR ELECTRICAL

SUBTOTAL $0

PAVING

18 sy Curbed Approach $9.00 162 $162

125 lf Curbs $18.00 2,250 $2,250

131 sy 6" Concrete, reinf, Semi-Truck Back-In-Lane, 12 ft W $15.00 1,965 $1,965

383 sy 4" Concrete Paving $12.50 4,788 $4,788

7 ea Striping $35.00 245 $245

$9,410

NEW SITEWORK - LANDSCAPE

LANDSCAPE:

1812 sf Final BOX-BLADE grading for new grass $0.50 906 $906

1812 sf Sod, watering ( by Owner) $0.40 724.8 $725

SUBTOTAL $1,631

SUBTOTAL DIVISION 2 $61,076 $61,07610:16 AM 2/27/2015 Hogan WareHouse Addition ]

BKI

4780 NW 1st St Oklahoma City PN0414

Pre-Final Design-Build Construction Cost Estimate - 7,500SF Warehouse Addition Orig. Date 2/2/14

Revisions 2/28/14


No Meas Item/Description Per ITEM DIVISION


3 268.9 CY *CONCRETE Cost/CY $448

MATERIALS ONLY - FOUNDATIONS, SLABS, COLUMN FOOTINGS

7500 119.2 tn Fill Sand, 4" at Slab $9.00 1,073 $1,073

27,530 LBS Grade 60 Rebar

58.15 8,140.7 lbs Rebar Piers $0.75 6,106 $6,106

59.26 8,888.9 lbs Rebar Gd Bms $0.60 5,333 $5,333

150.00 10,500.0 lbs Rebar Slab, #4 @ 12" oc ew $0.50 5,250 $5,250

2752.963 lbs Rebar Misc. 10% $0.50 1,376 $1,376

1 ls Misc Tie wire, chairs, etc. $1,000.00 1,000 $1,000

268.9 CY 3500 PSI CONCRETE

20 58.1 cy Concrete Piers 24" diam x 25ft, 20 ea $98.00 5,699 $5,699

400 59.3 cy Concrete Grade Beams 2ft x 2ft, 400lf $98.00 5,807 $5,807

128 1.5 cy Thicken slab perimeter, 6"x12" $98.00 151 $151

7500 150.0 cy 6" Slab $98.00 14,700 $14,700

26.9 cy Concrete Misc. + Waste 10% $98.00 2,636 $2,636

80.0 ea Column Anchor bolts $6.00 480 $480

SUBTOTAL CONCRETE MATERIALS $49,610

STRUCTURAL EXCAVATIONS & EARTHWORK

STRUCTURAL EXCAVATIONS - LABOR & EQUIPMENT

400 88.89 cy Excavate Grade Beams $75.00 6,667 $6,667

5.00 cy GB Hand work $25.00 125 $125

7500 833.33 sy Spread & Compact Sand fill under Slabs $5.00 4,167 $4,167

117.41 CY Total From concrete Excavations

58.15 cy Piers

59.26 cy Grade Beams $50.00 2,963 $2,963

400 74.07 cy Back fill slabs $25.00 1,852 $1,852

43.33 CY Load & haul off excess excavations $15.00 650 $650

SUBTOTAL $16,423

DRILL PIERS

500 lf Drill Piers - NOT SLEEVES $5.75 2,875 $2,875

($250/hr, 45 min per hole)

$2,875

TERMITE TREATMENT

7500 sf Pretreat - termite ( 4 treatments-fdn,slab, backfill) $0.45 3,375 $3,375

$3,375

FORM LABOR

400 1600 sf Form - Grade Beams $7.00 11,200 $11,200

400 200 sf Form - Slab outside edge $5.00 1,000 $1,000

20 ea Form - HSS 8"x8" column block-outs $25.00 500 $500

$12,700



BKI



Revisions 2/28/14




3 *CONCRETE

Pour, Place & Finish Concrete

58.15 cy Piers $125.00 7,269 $7,269

59.26 cy Grade Beams $200.00 11,852 $11,852

150.00 cy 6" Floor Slab $75.00 11,250 $11,250

833.33 sy Finish slab $5.00 4,167 $4,167

125.00 lf Slab saw cuts $2.50 313 $313

150.00 lf Slab Expansion joint $3.00 450 $450

20 ea Grout Col Base Plates $15.00 300 $300

$35,600

SUBTOTAL DIVISION 3 $120,583 $120,583

268.9434 CY Concrete Summary Ave Cost/SY $448.36

PIERS Cost/cy $377.44

58.1 cy Pier Conc $5,699

58.1 cy Pour, Place & Finish Concrete $7,269

500.0 lf Drill Piers 24" diam x 25ft, 20 ea $2,875

8,140.7 lb Rebar $6,106

$21,948

GRADE BEAMS Cost/cy $696.67

59.3 cy Gd Bms Conc $5,807

93.9 cy Grade Bm Excav. $6,792

1,600.0 sf Form GB $11,200

59.3 Pour, Place & Finish Concrete $11,852

20.0 ea Grout Col Base Plates $300

8,888.9 lb Rebar $5,333

$41,284

SLAB Cost/cy $314.54

119.2 tn Fill Sand, 4" 6" Slab $1,073

833.3 cy Spread & Compact Sand fill under Slabs $4,167

176.9 cy Slab Conc $17,336

200.0 sf Form outside edge $1,000

20.0 ea Form - HSS 8"x8" column block-outs $500

150.0 cy Pour, Place & Finish Concrete $15,417

10,500.0 lb Rebar $6,626

125.00 lf Expansion joints $450

125.00 lf Slab saw cuts $313

20 ea Grout Col Base Plates 300

$47,180

4 * MASONRY

NOT USED

SUBTOTAL DIVISION 4 $0 $0



BKI



Revisions 2/28/14




5 * STEEL32.631 TN STEEL $2,543.59 82,999 $82,999

20 15,808.0 lb HSS 8"x 8" x 3/8" (38 plf) x 26ft columns, 16 pcs

400 10,400.0 lb W12x26, 26 plf, Beams, 400lf (25 lf/bm), 16 pcs

400 6,000.0 lb C9x15, 15 plf, Col Mid Ht (metal stud ctr point brace), 16pcs

30 13,500.0 lb 26k7 BAR JOIST, 9 plf

7500 15,000.0 lb 22 ga F Deck, 7,500sf

4,553.1 lb Misc-10%

65,261.1 LB Total Steel

304.00 lb 6" sch 40 steel pipe bollards, 8ft, installed by Paving Contractor

$82,999

ERECTION

32.63 TN Erect 150ft L x 50ft W x 28ft H, 7500sf Warehouse, 20 cols $919.39 30,000 $30,000

$30,000

SUBTOTAL DIVISION 5 $112,999

6 WOOD AND PLASTIC

EXTERIOR SHELL

250 250 bf 2x6 Trtd nailer at 3 wall parapets $0.74 184.75 $185

7000 218.75 shts 7/16" OSB Wall sheathing, 250lf x 28ftH $10.00 2,188 $2,188

7000 18.00 rls 30lb felt, 400sf / roll $25.00 450 $450

7,000 sf Labor $0.60 4,200 $4,200

1 ls Manlift $1,500.00 1,500 $1,500

1.00 ls Fasteners

$8,522

250.00 bf Misc wood nailers $0.60 150 $150

$8,672


7 THERMAL & MOISTURE

WATERPROOFING

NOT USED 0 $0

SUBTOTAL 0

INSULATION

7000 sf R-13 WareHse wall batt Exterior insulation, 28ft H x 250ft $0.60 4,200 $4,200

3900 sf R-13 WareHse wall interior batt insulation, 26ft H x 150ft $0.60 2,340 $2,340

472 sf R-13 8ft wall batt Interior insulation $0.60 283 $283

748 sf R-19 Office bats on top of ACT $1.05 785 $785

Sill sealer-See Div 6 0 $0

SUBTOTAL $7,609

ROOFING Cost /sq $733.31

7500 75 sqs TPO, 45 mil, White, fully adhered, 10 yr Mtl Warranty, 5 yr L & M Roofer Warranty $733.31 54,998 $54,998

Roof to slope from South to North, 1/8" per ft = 1ft-6 7/8in fall, with 6" parapet at S end

7500 sf Polyiso R-19 3.3in Insul mechanically attached to 22 ga F deck

150 lf Roof expansion joint (between the 2 buildings)

Tear-back roofing on existg. Roof to install expansion joint

600 bf Install 2x treated nailers for the expansion joint



BKI PN0414






7 THERMAL & MOISTURE

ROOFING

50 lf Pre-finished gutter-to match existing color of metal siding

56 lf Pre-finished downspouts to match, 2 each

200 lf Pre-finished cap flashing on West & South walls, approx 9 3/4" wide

1 ls Roof support for 2 ton condenser, with thru roof penetration for refrigerant lines

1 ea Flue Hot Pipe vent jack (for gas furnace)

3 ea Flue vent jack (for gas unit heaters)

1 ea Plumbing Vent pipe flashing,

4 ea Skylights, 4ft x 4ft, frosted

SUBTOTAL $54,998

MISCELLANEOUS:

7500 sf Caulking & sealants $0.12 900 $900

SUBTOTAL $900


8 FIRST FLOOR - DOORS

EXTERIOR

1 ea A - 3ft x 7ft Glass Entry Dr, Hdwr $1,830.00 1,830 $1,830

21 sf B - 3ft x 7ft Glass insul sidelites $30.00 630 $630

21 sf C - 3ft x 7ft Glass insul sidelites $30.00 630 $630

INTERIOR DOOR $3,090

6 ea 3ft x 7ft- Wood Dr, HMF, Hdwr $700.00 4,200 $4,200

$4,200

$7,290

OVERHEAD WAREHOUSE DOOR

1 ea 12ft X 14ft, overhead manual, uninsulated $1,300.00 1,300 $1,300

$1,300


9 *FINISHES*

1.1 EXTERIOR PRE-FINISHED 6" STRUCTURAL METAL STUD WALLS

MATERIALS

250 3500 lf 6" Structural 1 3/8" flange 18ga Metal stud, 24" OC, 28ft H, 600s137-43 $1.52 5,310 $5,310

500 lf 6" X 18ga track $1.51 753 $753

1 ls Fasteners $500.00 500 $500

LABOR & EQUIPMENT RENTAL

7000 sf Install studs, track & sheathing $1.29 9,000 $9,000

5 men for 5 days ($45/hr x 200 hrs)

1 ls Sissor Man lift $2,386.00 2,386 $2,386

SUBTOTAL $17,949

1.2 INTERIOR WAREHOUSE PERIMETER GYP. BD. ON 6" & 3 5/8" HIGH WALLS

10400 sf 5/8" Type X sheet rock, 26ft H x 340lf $0.90 9,360 $9,360

10400 sf Tape & bed $0.70 7,280 $7,280

This section includes GB on the 35/8" East interior wall

$16,640



BKI PN0414






9 *FINISHES*

1.3 MATERIALS - EAST INTERIOR PERIMETER 35/8" METAL STUD WALLS

150 1950 lf 3 5/8" 1 3/8" flange 18ga Metal stud, 24" oc, 26ft H, Non Structural $1.15 2,243 $2,243

500 lf 3 5/8"" track $1.51 753 $753

1 ls Fasteners $500.00 500 $500

LABOR & EQUIPMENT RENTAL

3900 sf Install studs, track $0.65 2,535 $2,535

2 men for 2 days ($45/hr x 32 hrs)

Man lift See Above

SUBTOTAL $6,031

1.4 OFFICE AREA - 8FT WALLS

1068 sf 3 5/8" MS x 8ftH, 133.5lf $2.75 2,937 $2,937

2136 sf 5/8" GB $0.75 1,602 $1,602

2136 sf Tape & bed, Texture $0.70 1,495 $1,495

SUBTOTAL $6,034

1.5 FLOOR FINISHES192 sf Carpet, sf $2.25 432 $432

556 sf VCT $2.75 1,529 $1,529

24 sf Concrete $0.00 0 $0

SUBTOTAL $1,961

1.6 BASE

205 lf Vinyl base $3.00 615 $615

SUBTOTAL $615

1.7 CEILINGS

772 lf ACT $3.75 2,895 $2,895

SUBTOTAL $2,895

1.8 PAINTING & FINISHING

10400 sf Paint New GB WareHse Walls $0.80 8,320 $8,320

2136 sf Paint New GB Office area Walls $0.80 1,709 $1,709

6 ea Paint Wood Door & HMF $95.00 570 $570

2 ea Paint 6" steel pipe bollards $25.00 50 $50

$10,649

SUBTOTAL


10 SPECIALTIES1 ea Toilet Paper Holder $55.00 55 $90

1 ea Paper Towel dispenser $175.00 175 $210

1 ea Mirror $80.00 80 $80

1 ea Soap Dispenser $115.00 115 $115

2 ea Door Signs $45.00 90 $90

2 ea Fire Extinguisher w/ wall bracket $125.00 250 $250

$745

SUBTOTAL DIVISION 10 $745


PN041410:16 AM 2/27/2015 Hogan WareHouse Addition ]

BKI Orig. Date 2/2/14

4780 NW 1st St Oklahoma City Revisions 2/28/14





11 EQUIPMENT

NOT USED

0 $0

SUBTOTAL $0


12 FURNISHINGS

NOT USED 0 $0

$0


13 SPECIAL CONSTRUCTION

EXTERIOR SIDING

7,000 sf Pre-finished metal siding-Berridge M-Panel, 24ga, Forest Green (or closest match) $4.115 28,805 $28,805

250 400 sf Pre-finished cap flashing on S/N/W walls $6.00 2,400 $2,400

56 lf North & South Wall expansions joints between new & existg Bldgs $15.00 840 $840

50 lf Gutter $8.00 400 $400

56 lf Downspouts $8.00 448 $448

24 lf Framed opening at 10ft W x 7ft H store front $5.00 120 $120

40 lf Framed opens at 12ft x 14ft overhead door $5.00 200 $200

1 ls Misc Berridge Pre-finished metal accessories, fasteners $3,000.00 3000 3000

See Div 6 for exterior sheathing & 30 lb felt & Div 7 for Insulation & Div 9 for Metal Studs/GB/T & B / Paint

$36,213

$36,213


14 CONVEYING

NOT USED 0


SUBTOTAL DIRECT COSTS DIV 1 GC Overhead & Profit DIV 2- 14 $511,371

Based on 7,500 SF Cost /sf. $68.18


PN0414


BKI Orig. Date 2/2/14

4780 NW 1st St Oklahoma City Revisions 2/28/14





15 MECHANICAL

FIRE SPRINKLERS

7500 sf Interior work only NFPA Group 2 Hazard - Pile Storage being no higher $2.65 19,899.75 $19,900

than 15ft and rack storage being no higher than 12ft.

Core Drill Precast wall & Extend fire lines from the existing warehouse to the East to the New WareHse

Protection of sprinkler heads By Others

$19,900

SUBTOTAL SPRINKLERS $19,900

PLUMBING

UG UTILITIES

90 lf UG Domestic water line to WareHse, meter pit $40.00 3,600.00 $3,600

1 ls Water LineTap, Connection to Water Main $1,500.00 1,500.00 $1,500

105 lf UG Sanitary Sewer to WareHse w/Clean-out $45.00 4,725.00 $4,725

1 ls SS Tap, Connect to existing Man Hole $1,800.00 1,800.00 $1,800

ONG to bring gas to Building and set Meter

1 ls OGE to bring gas to Building and set Meter $0.00 0.00 $0

$11,625

SUBTOTAL PLUMBING UTILITIES $11,625

Under Slab New Plumbing:

35 lf Extend UG 3/4" CW domestic line to Mech/Elec Closet $35.00 1,225.00 $1,225

35 lf Extend SS main line to Restrm $45.00 1,575.00 $1,575

115 lf Extend Gas line to ME Closet $28.00 3,220.00 $3,220

1 ls Gas Pressure test $75.00 75.00 $75

$6,020

PLUMBING ROUGH-IN

1 ls WC, Tank Type ADA w/seat $350.00 350.00 $350

1 ls URINAL wall hung, with flush valve $450.00 450.00 $450

1 ls WALL HUNG, with ADA trim $450.00 450.00 $450

1 ls Hot Water Tank-30 gal $650.00 650.00 $650

1 ls Hose Bib $100.00 100.00 $100

1 ls Floor Drain $125.00 125.00 $125

325 lf Gas Piping to Furnace & 3 Unit heaters $15.00 4,875.00 $4,875

SUBTOTAL $7,000

PLUMBING TOP OUT

1 ls WC, Tank Type ADA w/seat $600.00 600.00 $600

1 ls URINAL wall hung, with flush valve $750.00 750.00 $750

1 ls WALL HUNG, with ADA trim $650.00 650.00 $650

1 ls Hot Water Tank-30 gal $475.00 475.00 $475

1 ls Hose Bib $75.00 75.00 $75

1 ls Floor Drain $55.00 55.00 $55

$2,605

SUBTOTAL PLUMBING $15,625

Subtotal Plumbing Utilities $11,625

Subtotal Plumbing $15,625

SUBTOTAL PLUMBING UTILITIES & INSIDE PLUMBING $27,250



BKI PN0414






15 MECHANICAL

HEATING & VENTILATION - OFFICE AREAS

2 Ton New Gas Furnace & Condenser (condenser mounted on roof) $2,000.00 4,000.00 $4,000

748 SF Conditioned Space: Office/Lobby/Restrm/Hallway

Perimeter Walls R-13

ACT Ceilings, R-19

#REF! sf Gas furnace 90% A-flue

SEER 13 condenser

12 lf SA Plenum

1 ls Under floor PVC duct w/floor register boots

1 ls PVC accessories

12 lf RA Plenum

SA Insul Duct & Registers

1 ea RA adjustable wall filter grill

1 ea Programmable T-stat

1 ls Balance & adjust SA & RA cfm

HEATING CONDITIONED SPACE IN - WAREHOUSE

269,120 btu Warehouse Unit NG Heaters (40 BTU/sf)

3 ea 90,000 BTU NG fired unit heaters, 83% eff. $1,058.00 3,174.00 $3,174

3 ea T-Stats, 24 V $75.00 225.00 $225

3 ea Flue vents $450.00 1,350.00 $1,350

3 ea Mount & install $500 1,500.00 $1,500

SUBTOTAL HVAC $10,249

Subtotal Sprinklers $19,900

Subtotal Plumbing Utilities $11,625

Subtotal Plumbing $15,625

Subtotal HVAC $10,249

SUBTOTAL DIVISION 15 57,474 $57,399



BKI PN0414






16 ELECTRICAL

ELECTRICAL DEMOLITION

2 ea Wall mounted outside security lights on West end of Existg. WareHse $75.00 150.00 $150

Same light fixtures and install on New WareHse Addition

1 ls Remove conduit & conductor back to panel $100.00 100.00 $100

$250

ELECTRICAL UTILITIES

1 ls OG&E to bring service to the building on the South East corner of the New Addition $0.00 0.00 $0

1 ea Meter Base $300.00 300.00 $300

1 ea OG&E to set meter $0.00 0.00 $0

1 ls Ground rod $250.00 250.00 $250

1 ls Install temp power pole $1,800.00 1,800.00 $1,800

$2,350

PANELS, FEEDERS AND CONDUCTORS:

1 ea 200A Main Panel $1,000.00 1,000 $1,000

30 lf Feeder to 2 ton roof top condenser on roof $15.00 450 $450

47 940 lf Conduit & Conductor to Outlet & Switches $2.50 2,350 $2,350

12 240 lf Conduit & Conductor to Conditioned space Light Fixt. $2.50 600 $600

14 560 lf Conduit & Conductor to WareHse Light Fixt. $3.00 1,680 $1,680

$6,080

OUTLETS, SWITCHES & MISC ITEMS

47 EA Total Outlets, Switches & Detectors

25 ea Wall Outlets $40.00 1,000.00 $1,000

10 ea Wall Switches $40.00 400.00 $400

4 ea Data/Com outlets w/pull chord to above ceiling $50.00 200.00 $200

2 ea Smoke detectors $250.00 500.00 $500

2 ea Exit Sign 400.00 800 $800

4 ea WareHse Wall Outlets $50.00 200 $200

1 ea T-Stat wiring to furnace $50.00 50 $50

3 ea T-Stat wiring to Unit Heates $50.00 150 $150

12 EA LIGHT FIXTURES -CONDITIONED SPACE

8 ea 2x4 Fluor lights in conditioned space of 772 sf $100.00 800 $800

1 ea Ceiling light , in Mech/Elect Closet $90.00 90 $90

2 ea Install salvaged exterior wall mounted lights $150.00 300 $300

1 ea Ceiling Light/Exh Fan in Restrm $235.00 235 $235

13.46 14 ea WareHse Fluor light fixtures, 6728 sf, 1 Fixt / 500sf $150.00 2,100 $2,100

$6,825




BKI PN0414



Qty Unit

DIV No Meas Item/Description

Units

SUBTOTAL DIRECT COSTS -- DIV - 15 MECHANICAL & DIV - 16 ELECTRICAL $72,904Cost /sf. $9.72

SUBTOTAL DIRECT COST -- DIV 2 - 14 $511,371

Cost /sf. $68.18

TOTAL DIRECT COST -- DIV 2 - 16 $584,275

Cost /sf. $77.90

END OF BASE BID ESTIMATE



warehouse addition

Documents

hogan existing warehouse

prefinal design revisions

special construction

total div

direct cost subtotal

designbuilders profit

direct costs total

total direct costs div